Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.45% first-year return on $45,990 initial cash invested.
12.45%
Cash On Cash
9.59%
Cap Rate
1.52
DSCR
$2,431
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $1,954 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,431
Total Expenses
$1,954
Mortgage P&I
47%
$1,151
Property Taxes
4%
$93
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0